DDM Analysis: 603585.SS

Valuation Snapshot

Stable Growth	$15.00 - $43.04	$23.49
Multi-Stage	$16.83 - $18.46	$17.63
Blended Fair Value	$20.56
Current Price	$18.28
Upside	12.46%
Decision	Don't Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	-12.70%	22.35%	0.28	0.58	0.34	0.28	0.56	0.56	0.39	0.31	0.00	0.02
YoY Growth	-	-	-50.81%	69.78%	21.64%	-50.00%	-0.20%	44.29%	25.00%	0.00%	-100.00%	-58.25%
Dividend Yield	-	-	1.97%	4.75%	1.88%	1.61%	3.61%	2.84%	1.48%	1.28%	0.00%	0.07%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	119.78
(-) Cash Dividends Paid (M)	42.77
(=) Cash Retained (M)	77.02

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	23.96	14.97	8.98
Cash Retained (M)	77.02	77.02	77.02
(-) Cash Required (M)	-23.96	-14.97	-8.98
(=) Excess Retained (M)	53.06	62.04	68.03
(/) Shares Outstanding (M)	193.75	193.75	193.75
(=) Excess Retained per Share	0.27	0.32	0.35
LTM Dividend per Share	0.22	0.22	0.22
(+) Excess Retained per Share	0.27	0.32	0.35
(=) Adjusted Dividend	0.49	0.54	0.57
WACC / Discount Rate	6.35%	6.35%	6.35%
Growth Rate	2.96%	3.96%	4.96%
Fair Value	$15.00	$23.49	$43.04
Upside / Downside	-17.93%	28.48%	135.47%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	119.78	124.52	129.46	134.58	139.91	145.45	149.81
Payout Ratio	35.70%	46.56%	57.42%	68.28%	79.14%	90.00%	92.50%
Projected Dividends (M)	42.77	57.98	74.34	91.89	110.73	130.91	138.58

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.35%	6.35%	6.35%
Growth Rate	2.96%	3.96%	4.96%
Year 1 PV (M)	53.99	54.52	55.04
Year 2 PV (M)	64.46	65.72	66.99
Year 3 PV (M)	74.20	76.39	78.61
Year 4 PV (M)	83.26	86.54	89.92
Year 5 PV (M)	91.66	96.20	100.92
PV of Terminal Value (M)	2,892.89	3,036.14	3,185.00
Equity Value (M)	3,260.47	3,415.50	3,576.48
Shares Outstanding (M)	193.75	193.75	193.75
Fair Value	$16.83	$17.63	$18.46
Upside / Downside	-7.94%	-3.56%	0.98%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 14 of 30 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
UVSP	Univest Financial Corporation	2.69%	$0.87	28.95%
VBTX	Veritex Holdings, Inc.	2.69%	$0.81	38.53%
CBT	Cabot Corporation	2.68%	$1.80	29.00%
PKOH	Park-Ohio Holdings Corp.	2.68%	$0.56	33.19%
WINA	Winmark Corporation	2.68%	$10.76	96.24%
CHCO	City Holding Company	2.67%	$3.20	36.27%
IDA	IDACORP, Inc.	2.67%	$3.40	58.98%
LFVN	LifeVantage Corporation	2.67%	$0.16	18.67%
MMM	3M Company	2.67%	$4.31	68.77%
MSEX	Middlesex Water Company	2.67%	$1.34	56.69%
ONB	Old National Bancorp	2.67%	$0.60	35.48%
0HQU.L	CF Industries Holdings, Inc.	2.66%	$2.07	24.22%
MGY	Magnolia Oil & Gas Corporation	2.66%	$0.60	32.28%
PEBK	Peoples Bancorp of North Carolina, Inc.	2.66%	$0.95	30.99%
GSBC	Great Southern Bancorp, Inc.	2.65%	$1.63	26.64%
HD	The Home Depot, Inc.	2.65%	$9.15	62.39%
MVBF	MVB Financial Corp.	2.65%	$0.68	27.31%
PPG	PPG Industries, Inc.	2.65%	$2.76	62.85%
TWMIX	American Century Emerging Markets Investor Class	2.64%	$0.40	76.80%
0M2A.L	Adeia Inc.	2.63%	$0.35	53.29%
ALLY	Ally Financial Inc.	2.63%	$1.20	59.56%
FRAF	Franklin Financial Services Corporation	2.63%	$1.28	36.88%
LEA	Lear Corporation	2.63%	$3.12	37.81%
VHI	Valhi, Inc.	2.63%	$0.32	49.46%
FHI	Federated Hermes, Inc.	2.62%	$1.37	27.23%
MKC	McCormick & Company, Incorporated	2.62%	$1.76	61.04%
SLB	SLB N.V.	2.62%	$1.05	42.94%
BAH	Booz Allen Hamilton Holding Corporation	2.61%	$2.22	33.15%
GILD	Gilead Sciences, Inc.	2.61%	$3.18	49.10%
AWR	American States Water Company	2.60%	$1.88	55.89%
CBAN	Colony Bankcorp, Inc.	2.59%	$0.46	28.75%
MDU	MDU Resources Group, Inc.	2.59%	$0.51	62.41%
PLBC	Plumas Bancorp	2.59%	$1.14	27.38%
CRD-A	Crawford & Company	2.58%	$0.28	43.18%
WBS	Webster Financial Corporation	2.57%	$1.64	29.21%
FANG	Diamondback Energy, Inc.	2.56%	$3.90	26.98%
JEF	Jefferies Financial Group Inc.	2.56%	$1.63	49.77%
UNH	UnitedHealth Group Incorporated	2.56%	$8.60	44.61%
DOX	Amdocs Limited	2.55%	$2.04	39.68%
DVN	Devon Energy Corporation	2.55%	$0.96	22.55%
TGNA	TEGNA Inc.	2.55%	$0.49	23.26%
CFFI	C&F Financial Corporation	2.54%	$1.80	22.24%
MTH	Meritage Homes Corporation	2.54%	$1.68	21.92%
DTM	DT Midstream, Inc.	2.52%	$3.04	77.42%
LEVI	Levi Strauss & Co.	2.52%	$0.52	34.78%
NFG	National Fuel Gas Company	2.52%	$2.07	36.34%
AMNB	American National Bankshares Inc.	2.51%	$1.20	48.76%
HIMYX	Pioneer High Income Municipal Fund Class Y	2.51%	$0.14	81.31%
ACNB	ACNB Corporation	2.50%	$1.18	37.66%
FMBH	First Mid Bancshares, Inc.	2.50%	$0.96	26.52%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Mode

Ticker

Industry

Sector

Suli Co., Ltd. (603585.SS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener